Highlights

[GENP] YoY Cumulative Quarter Result on 2018-03-31 [#1]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -70.10%    YoY -     38.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 621,696 529,074 400,224 260,872 324,398 332,885 343,039 10.41%
  YoY % 17.51% 32.19% 53.42% -19.58% -2.55% -2.96% -
  Horiz. % 181.23% 154.23% 116.67% 76.05% 94.57% 97.04% 100.00%
PBT 59,908 130,610 107,358 38,492 66,552 144,699 58,385 0.43%
  YoY % -54.13% 21.66% 178.91% -42.16% -54.01% 147.84% -
  Horiz. % 102.61% 223.70% 183.88% 65.93% 113.99% 247.84% 100.00%
Tax -17,848 -36,258 -29,573 -10,441 -18,603 -40,163 -15,088 2.84%
  YoY % 50.78% -22.61% -183.24% 43.87% 53.68% -166.19% -
  Horiz. % 118.29% 240.31% 196.00% 69.20% 123.30% 266.19% 100.00%
NP 42,060 94,352 77,785 28,051 47,949 104,536 43,297 -0.48%
  YoY % -55.42% 21.30% 177.30% -41.50% -54.13% 141.44% -
  Horiz. % 97.14% 217.92% 179.65% 64.79% 110.74% 241.44% 100.00%
NP to SH 41,684 100,978 72,739 26,988 52,655 101,060 44,025 -0.91%
  YoY % -58.72% 38.82% 169.52% -48.75% -47.90% 129.55% -
  Horiz. % 94.68% 229.37% 165.22% 61.30% 119.60% 229.55% 100.00%
Tax Rate 29.79 % 27.76 % 27.55 % 27.13 % 27.95 % 27.76 % 25.84 % 2.40%
  YoY % 7.31% 0.76% 1.55% -2.93% 0.68% 7.43% -
  Horiz. % 115.29% 107.43% 106.62% 104.99% 108.17% 107.43% 100.00%
Total Cost 579,636 434,722 322,439 232,821 276,449 228,349 299,742 11.61%
  YoY % 33.33% 34.82% 38.49% -15.78% 21.06% -23.82% -
  Horiz. % 193.38% 145.03% 107.57% 77.67% 92.23% 76.18% 100.00%
Net Worth 4,180,762 4,257,458 3,987,002 4,189,416 3,939,488 3,581,105 3,461,275 3.20%
  YoY % -1.80% 6.78% -4.83% 6.34% 10.01% 3.46% -
  Horiz. % 120.79% 123.00% 115.19% 121.04% 113.82% 103.46% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 4,180,762 4,257,458 3,987,002 4,189,416 3,939,488 3,581,105 3,461,275 3.20%
  YoY % -1.80% 6.78% -4.83% 6.34% 10.01% 3.46% -
  Horiz. % 120.79% 123.00% 115.19% 121.04% 113.82% 103.46% 100.00%
NOSH 807,097 803,294 797,400 784,534 770,937 758,708 759,051 1.03%
  YoY % 0.47% 0.74% 1.64% 1.76% 1.61% -0.05% -
  Horiz. % 106.33% 105.83% 105.05% 103.36% 101.57% 99.95% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 6.77 % 17.83 % 19.44 % 10.75 % 14.78 % 31.40 % 12.62 % -9.85%
  YoY % -62.03% -8.28% 80.84% -27.27% -52.93% 148.81% -
  Horiz. % 53.65% 141.28% 154.04% 85.18% 117.12% 248.81% 100.00%
ROE 1.00 % 2.37 % 1.82 % 0.64 % 1.34 % 2.82 % 1.27 % -3.90%
  YoY % -57.81% 30.22% 184.38% -52.24% -52.48% 122.05% -
  Horiz. % 78.74% 186.61% 143.31% 50.39% 105.51% 222.05% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 77.03 65.86 50.19 33.25 42.08 43.88 45.19 9.29%
  YoY % 16.96% 31.22% 50.95% -20.98% -4.10% -2.90% -
  Horiz. % 170.46% 145.74% 111.06% 73.58% 93.12% 97.10% 100.00%
EPS 5.16 12.57 9.13 3.44 6.83 13.32 5.80 -1.93%
  YoY % -58.95% 37.68% 165.41% -49.63% -48.72% 129.66% -
  Horiz. % 88.97% 216.72% 157.41% 59.31% 117.76% 229.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.1800 5.3000 5.0000 5.3400 5.1100 4.7200 4.5600 2.15%
  YoY % -2.26% 6.00% -6.37% 4.50% 8.26% 3.51% -
  Horiz. % 113.60% 116.23% 109.65% 117.11% 112.06% 103.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 69.28 58.96 44.60 29.07 36.15 37.10 38.23 10.41%
  YoY % 17.50% 32.20% 53.42% -19.59% -2.56% -2.96% -
  Horiz. % 181.22% 154.22% 116.66% 76.04% 94.56% 97.04% 100.00%
EPS 4.65 11.25 8.11 3.01 5.87 11.26 4.91 -0.90%
  YoY % -58.67% 38.72% 169.44% -48.72% -47.87% 129.33% -
  Horiz. % 94.70% 229.12% 165.17% 61.30% 119.55% 229.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.6590 4.7444 4.4430 4.6686 4.3901 3.9907 3.8572 3.20%
  YoY % -1.80% 6.78% -4.83% 6.34% 10.01% 3.46% -
  Horiz. % 120.79% 123.00% 115.19% 121.04% 113.82% 103.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 10.6000 10.2600 11.6800 11.2000 10.1400 10.8000 8.6500 -
P/RPS 13.76 15.58 23.27 33.68 24.10 24.62 19.14 -5.35%
  YoY % -11.68% -33.05% -30.91% 39.75% -2.11% 28.63% -
  Horiz. % 71.89% 81.40% 121.58% 175.97% 125.91% 128.63% 100.00%
P/EPS 205.24 81.62 128.04 325.58 148.46 81.08 149.14 5.46%
  YoY % 151.46% -36.25% -60.67% 119.30% 83.10% -45.63% -
  Horiz. % 137.62% 54.73% 85.85% 218.30% 99.54% 54.37% 100.00%
EY 0.49 1.23 0.78 0.31 0.67 1.23 0.67 -5.08%
  YoY % -60.16% 57.69% 151.61% -53.73% -45.53% 83.58% -
  Horiz. % 73.13% 183.58% 116.42% 46.27% 100.00% 183.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.05 1.94 2.34 2.10 1.98 2.29 1.90 1.27%
  YoY % 5.67% -17.09% 11.43% 6.06% -13.54% 20.53% -
  Horiz. % 107.89% 102.11% 123.16% 110.53% 104.21% 120.53% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 - 29/05/17 23/05/16 27/05/15 28/05/14 29/05/13 -
Price 10.2000 9.5100 11.6000 10.6400 9.8800 11.3200 9.0000 -
P/RPS 13.24 14.44 23.11 32.00 23.48 25.80 19.91 -6.57%
  YoY % -8.31% -37.52% -27.78% 36.29% -8.99% 29.58% -
  Horiz. % 66.50% 72.53% 116.07% 160.72% 117.93% 129.58% 100.00%
P/EPS 197.50 75.65 127.16 309.30 144.66 84.98 155.17 4.10%
  YoY % 161.07% -40.51% -58.89% 113.81% 70.23% -45.23% -
  Horiz. % 127.28% 48.75% 81.95% 199.33% 93.23% 54.77% 100.00%
EY 0.51 1.32 0.79 0.32 0.69 1.18 0.64 -3.71%
  YoY % -61.36% 67.09% 146.88% -53.62% -41.53% 84.37% -
  Horiz. % 79.69% 206.25% 123.44% 50.00% 107.81% 184.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.97 1.79 2.32 1.99 1.93 2.40 1.97 -
  YoY % 10.06% -22.84% 16.58% 3.11% -19.58% 21.83% -
  Horiz. % 100.00% 90.86% 117.77% 101.02% 97.97% 121.83% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1953 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.790.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.1550.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.2150.00 
 3A 0.830.00 
Partners & Brokers